| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 1 583 386.00 | | 1 583 386.00 | 1 583 386.00 |
BH Other financial assets | 3 606.00 | | 3 606.00 | 3 606.00 |
BJ TOTAL (I) | 1 587 991.00 | | 1 587 991.00 | 1 587 991.00 |
BX Customers and related accounts | 2 200.00 | | 2 200.00 | 2 200.00 |
BZ Other receivables | 755 589.00 | | 755 589.00 | 755 589.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 1 190.00 | | 1 190.00 | 1 190.00 |
CJ TOTAL (II) | 858 979.00 | | 858 979.00 | 858 979.00 |
CO Grand total (0 to V) | 2 446 970.00 | | 2 446 970.00 | 2 446 970.00 |
CU Other investments | 999.00 | | 999.00 | 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10.00 | 10.00 | | 10.00 |
DH Retained earnings | -42 410.00 | -36 485.00 | | -42 410.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 870.00 | -5 925.00 | | -4 870.00 |
DL TOTAL (I) | -47 270.00 | -42 400.00 | | -47 270.00 |
DU Loans and Debts from Credit Institutions (3) | 1 687 301.00 | 1 842 182.00 | | 1 687 301.00 |
DV Miscellaneous Loans and Financial Debts (4) | 803 450.00 | 861 525.00 | | 803 450.00 |
DX Trade payables and related accounts | 390.00 | 2 226.00 | | 390.00 |
DY Tax and social security liabilities | | 261.00 | | |
DZ Fixed asset liabilities and related accounts | 899.00 | 899.00 | | 899.00 |
EA Other liabilities | 2 200.00 | | | 2 200.00 |
EC TOTAL (IV) | 2 494 240.00 | 2 707 094.00 | | 2 494 240.00 |
EE Grand total (I to V) | 2 446 970.00 | 2 664 694.00 | | 2 446 970.00 |
EI Including equity loans | 803 450.00 | | | 803 450.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 200.00 | | 2 200.00 | 2 200.00 |
FJ Net sales | 2 200.00 | | 2 200.00 | 2 200.00 |
FR Total operating income (I) | | | 2 200.00 | |
FW Other purchases and external expenses | | | 6 846.00 | |
FX Taxes, duties, and similar payments | | | -261.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 6 586.00 | |
GG - OPERATING RESULT (I - II) | | | -4 386.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 306.00 | |
GK Income from other securities and fixed asset receivables | | | 45 430.00 | |
GP Total financial income (V) | | | 54 737.00 | |
GR Interest and similar expenses | | | 55 214.00 | |
GS Negative differences of foreign exchange | | | 7.00 | |
GU Total financial expenses (VI) | | | 55 221.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -484.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 870.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 56 937.00 | 62 412.00 | | 56 937.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 807.00 | 68 337.00 | | 61 807.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 870.00 | -5 925.00 | | -4 870.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 1 742 872.00 | | | 1 742 872.00 |
I3 DECREASES Total Financial Fixed Assets | | 154 882.00 | 1 587 991.00 | |
I4 DECREASES Grand Total | | 154 882.00 | 1 587 991.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 742 872.00 | | | 1 742 872.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 390.00 | 390.00 | | 390.00 |
8J Fixed Asset Liabilities and Related Accounts | 899.00 | 899.00 | | 899.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 200.00 | 2 200.00 | | 2 200.00 |
UP Loans | 1 586 992.00 | 162 167.00 | 1 424 825.00 | 1 586 992.00 |
UX Other trade receivables | 2 200.00 | 2 200.00 | | 2 200.00 |
VB VAT | 475.00 | 475.00 | | 475.00 |
VC Group and associates | 749 214.00 | 749 214.00 | | 749 214.00 |
VH Loans with a maturity of more than one year at origin | 1 687 301.00 | 162 167.00 | 676 470.00 | 1 687 301.00 |
VI Group and Associates | 803 450.00 | 803 450.00 | | 803 450.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 900.00 | 5 900.00 | | 5 900.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 344 781.00 | 919 956.00 | 1 424 825.00 | 2 344 781.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 494 240.00 | 969 106.00 | 676 470.00 | 2 494 240.00 |
